The Hub, Piccadilly Place, Manchester M1
View Property Listing
North West, England, M1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1094
Initial Investment
£58,900First YearProfit From Rental Income
£21,757
↗ 37%After 5 Years
Change In Property Value
£53,249
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,128 | £13,325 | £13,525 | £13,863 | £14,209 | £68,050 |
| Total Expenses | £8,167 | £8,200 | £8,230 | £8,274 | £8,319 | £41,190 |
| Profit Before Tax | £4,961 | £5,125 | £5,295 | £5,589 | £5,890 | £26,860 |
| Profit After Tax | £4,018 | £4,152 | £4,289 | £4,527 | £4,771 | £21,757 |
| Change In Property Value | £5,790 | £10,933 | £12,583 | £13,338 | £10,604 | £53,249 |
| Net Return | £9,808 | £15,085 | £16,872 | £17,865 | £15,375 | £75,006 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change